BNBCalc.com Investment Analysis Report of 415 Butterfly Bush Ct, New Braunfels, TX 78130, USA

3 bed • 2 bath • 6 guests • $313,000

BNB

Calc

Return Metrics

40.68% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

40.68%

Cap Rate

17.2%

Return on Investment

56.16%

Annual Revenue

$77,625

AirDNA projects $401/night at 53% occupancy ($77,625).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,981

Annual Expenses

$23,771

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,347

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$647

Management & Platform Fees

$194

Platform Fee (i.e. Airbnb)

$194

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$14,855

Deductible property tax

$3,099

Est. Depreciation Value

$149,597

Profit on this property

$53,854

Your total deduction

$113,697

So, your new taxable income is your previous income minus your total deduction ($150,000 - $113,697)

$36,303

Your old tax bill

$45,000

Your new tax bill

$10,891

Estimated tax savings

$34,109

415 Butterfly Bush Ct New Braunfels, Texas, 78130

3 bed • 2 bath • 6 guests • $313,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$77,625

Profit (Cash Flow)

$32,746

Cap Rate

17.2%

Annual Revenue

$77,625

AirDNA projects $401/night at 53% occupancy ($77,625)

Occupancy Rate

Avg Daily Rate

Return Metrics

40.68% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.68%

Cap Rate

17.2%

Return on Investment

56.16%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$14,855

Deductible property tax

$3,099

Your total deduction

$11,732

Your adjusted annual income

$150,000 - $11,732 = $138,268

Taxes on $138,268 (30%)

$41,480

Your old tax bill

$45,000

Your new tax bill

$41,480

Estimated tax savings

$3,520

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com